[MEDIAC] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -31.12%
YoY- -50.22%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 414,888 1,184,364 1,324,816 1,267,040 1,335,008 1,612,184 1,483,032 -19.11%
PBT -101,908 53,632 78,940 66,748 119,960 203,188 160,484 -
Tax 1,148 -18,332 -32,784 -31,020 -41,476 -59,764 -52,044 -
NP -100,760 35,300 46,156 35,728 78,484 143,424 108,440 -
-
NP to SH -97,332 37,432 49,128 40,328 81,016 142,552 106,464 -
-
Tax Rate - 34.18% 41.53% 46.47% 34.57% 29.41% 32.43% -
Total Cost 515,648 1,149,064 1,278,660 1,231,312 1,256,524 1,468,760 1,374,592 -15.06%
-
Net Worth 667,639 688,392 758,918 836,025 811,164 0 702,187 -0.83%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 667,639 688,392 758,918 836,025 811,164 0 702,187 -0.83%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,701,683 1,695,286 -0.07%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -24.29% 2.98% 3.48% 2.82% 5.88% 8.90% 7.31% -
ROE -14.58% 5.44% 6.47% 4.82% 9.99% 0.00% 15.16% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.59 70.20 78.52 75.10 79.76 94.74 87.48 -19.04%
EPS -5.84 2.16 2.92 2.40 4.84 8.40 6.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3957 0.408 0.4498 0.4955 0.4846 0.00 0.4142 -0.75%
Adjusted Per Share Value based on latest NOSH - 1,687,236
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.59 70.20 78.52 75.10 79.76 95.55 87.90 -19.11%
EPS -5.84 2.16 2.92 2.40 4.84 8.45 6.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3957 0.408 0.4498 0.4955 0.4846 0.00 0.4162 -0.83%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.175 0.185 0.295 0.515 0.715 0.605 0.96 -
P/RPS 0.71 0.26 0.38 0.69 0.84 0.64 1.10 -7.03%
P/EPS -3.03 8.34 10.13 21.55 13.87 7.22 15.29 -
EY -32.96 11.99 9.87 4.64 7.21 13.85 6.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.66 1.04 0.00 0.00 2.32 -24.18%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 28/08/18 29/08/17 23/08/16 26/08/15 28/08/14 -
Price 0.15 0.17 0.28 0.50 0.745 0.505 0.92 -
P/RPS 0.61 0.24 0.36 0.67 0.88 0.53 1.05 -8.64%
P/EPS -2.60 7.66 9.62 20.92 14.45 6.03 14.65 -
EY -38.46 13.05 10.40 4.78 6.92 16.59 6.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.62 1.01 0.00 0.00 2.22 -25.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment